| Standard | IFRS | IFRS | IFRS |
|---|
| | | | |
| | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Revenue | 13994.00 | 16817.00 | 6962.00 |
| Operating Profit / Loss | 3307.00 | 9186.00 | 3493.00 |
| Net Interest | (34.00) | (12.00) | (203.00) |
| Pre Tax Profit | 3273.00 | 9174.00 | 3290.00 |
| Post Tax Profit | 1722.00 | 6575.00 | 2036.00 |
| Profit for the Period | 1722.00 | 6575.00 | 2036.00 |
| Equity Holders of Parent Company | 1660.00 | 6498.00 | 1983.00 |
| Minority Interests | 62.00 | 77.00 | 53.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 87.50USX | 430.00USX | 206.00USX |
| Earnings per Share (Diluted) | 86.90USX | 426.30USX | 204.10USX |
| Earnings per Share (Adjusted) | 87.50USX | 430.00USX | 206.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 87.50USX | 430.00USX | 206.00USX |
| Earnings per Share (Diluted) | 86.90USX | 426.30USX | 204.10USX |
| Earnings per Share (Adjusted) | 87.50USX | 430.00USX | 206.00USX |
| | | | | | |
| Dividend per Share | $1.40 | $2.53 | n/a |
| | | | | | |
| | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 4663.00 | 5421.00 | n/a |
| Property, Plant and Equipment | 40791.00 | 39919.00 | 19729.00 |
| Investments | n/a | n/a | 2.00 |
| Investment Properties | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 107.00 |
| Other Non-Current Assets | 4789.00 | 4691.00 | 2358.00 |
| Total Non-Current Assets | 50243.00 | 50031.00 | 22196.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 616.00 | 678.00 | 202.00 |
| Trade and Other Receivables | 1635.00 | 1651.00 | 368.00 |
| Cash at Bank and in Hand | 1740.00 | 6201.00 | 3025.00 |
| Current Asset Investments | n/a | n/a | n/a |
| Other Current Assets | 1127.00 | 760.00 | 683.00 |
| Total Current Assets | 5118.00 | 9290.00 | 4278.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a |
| Total Assets | 55361.00 | 59321.00 | 26474.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 298.00 | 584.00 | 468.00 |
| Other Current Liabilities | 4684.00 | 6024.00 | 2154.00 |
| Total Current Liabilities | 4982.00 | 6608.00 | 2622.00 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 6200.00 | 6188.00 | 6329.00 |
| Provisions | 8078.00 | 8417.00 | 3097.00 |
| Other Non-Current Liabilities | 931.00 | 981.00 | 197.00 |
| Total Non-Current Liabilities | 15209.00 | 15586.00 | 9623.00 |
| | | | | | |
| Net Assets | 35170.00 | 37127.00 | 14229.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 29001.00 | 29001.00 | 9409.00 |
| Share Premium Account | n/a | n/a | n/a |
| Other Reserves | 5212.00 | 3993.00 | 653.00 |
| Retained Earnings | 186.00 | 3342.00 | 3381.00 |
| Shareholders Funds | 34399.00 | 36336.00 | 13443.00 |
| | | | | | |
| Minority Interests / Other Equity | 771.00 | 791.00 | 786.00 |
| Total Equity | 35170.00 | 37127.00 | 14229.00 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Operating Margin | 23.63% | 54.62% | 50.17% |
| Return on Capital Employed | 7.34% | 19.59% | 14.48% |
| Dividend Cover | 0.62 | 1.70 | 1.53 |
| Dividend Yield | 6.60 | 10.00 | n/a |
| PE Ratio | 24.10 | 5.90 | n/a |
| PEG | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | 80.71% | (46.64%) |
| Net Asset Value per Share | $16.07 | $16.70 | $7.49 |